investorscraft@gmail.com

Intrinsic Value of Devon Energy Corporation (DVN)

Previous Close$32.94
Intrinsic Value
Upside potential
Previous Close
$32.94

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Devon Energy Corporation operates as a leading independent energy company focused on the exploration, development, and production of oil, natural gas, and natural gas liquids. The company primarily targets high-return assets in the Delaware Basin, Eagle Ford, Anadarko Basin, and Powder River Basin, leveraging advanced drilling techniques to optimize resource recovery. Devon’s vertically integrated model allows it to control costs while maximizing operational efficiency, positioning it as a low-cost producer in a competitive sector. The company’s revenue is heavily tied to commodity prices, but its strategic hedging programs mitigate volatility risks. Devon differentiates itself through a disciplined capital allocation strategy, prioritizing free cash flow generation and shareholder returns. Its market position is strengthened by a diversified asset portfolio and a focus on sustainable production growth, making it a key player in the North American energy landscape.

Revenue Profitability And Efficiency

Devon Energy reported revenue of $15.94 billion for FY 2024, with net income reaching $2.89 billion, reflecting strong operational performance amid favorable commodity prices. The company’s diluted EPS of $4.57 underscores its profitability, supported by efficient cost management and high-margin production. Operating cash flow of $6.6 billion highlights robust cash generation, while capital expenditures of $3.81 billion indicate disciplined reinvestment in growth projects.

Earnings Power And Capital Efficiency

Devon’s earnings power is evident in its ability to generate substantial free cash flow, driven by high-margin production and efficient capital deployment. The company’s capital efficiency is reflected in its ability to fund growth while returning capital to shareholders. With a focus on low-breakeven assets, Devon maintains strong returns on invested capital, even in fluctuating price environments.

Balance Sheet And Financial Health

Devon’s balance sheet shows $811 million in cash and equivalents against total debt of $9.2 billion, indicating a manageable leverage position. The company’s strong operating cash flow provides ample liquidity to service debt and fund operations. Devon’s financial health is further supported by its ability to generate consistent free cash flow, reducing reliance on external financing.

Growth Trends And Dividend Policy

Devon has demonstrated a commitment to shareholder returns, with a dividend per share of $1.48 in FY 2024. The company’s growth strategy focuses on organic production increases and selective acquisitions, balanced with capital discipline. Devon’s variable dividend policy aligns payouts with cash flow generation, offering investors exposure to commodity price upside.

Valuation And Market Expectations

Devon’s valuation reflects its position as a low-cost producer with strong cash flow generation. Market expectations are tied to commodity price trends and the company’s ability to maintain production efficiency. The stock’s performance is likely influenced by broader energy sector dynamics and Devon’s execution on its capital return strategy.

Strategic Advantages And Outlook

Devon’s strategic advantages include its high-quality asset base, operational efficiency, and disciplined capital allocation. The company is well-positioned to navigate commodity price volatility, with a focus on sustainable production and shareholder returns. The outlook remains positive, supported by Devon’s ability to adapt to market conditions and deliver consistent performance.

Sources

Company filings, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount